楼价

HK$

按揭成数

HK$

年期

年

利率

进阶计算 -

每月其他還款

HK$

每月收入

HK$

计算

进阶计算 - 年利率递增计算

利率范围

厘

递增

厘

年利率递增表

全期置业总支出 HK$63,732,096

每月供款
$123,586

首期

$17,000,000

总贷款额

$25,500,000

總利息

$18,990,846

印花税

$1,806,250

其他

$435,000

置业成本总预算

HK$19,241,250

$247,171

置业成本总预算

HK$19,241,250

首期

$17,000,000
印花税

$1,806,250
- AVD
  
  $1,806,250
律师费

$ 10,000
代理佣金

$425,000
按揭保险费

不适用

$247,171

详细供款表重置

免责声明

以上资讯仅供模拟性参考。本网页的隐含值数据均属假设的及不适用於个别情况。阁下使用及依赖该等数据前请先谘询有关财务顾问。本网页的数据结果只作模拟性参考，其准确性不被保证。

笋盘推介

西贡匡湖居

thumb_up

名牌豪宅匡湖居全海景

实

1,819 呎

@23,090

建

2,391 呎

@17,566

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

售$4,200 万

实

1,819 呎

@23,090

建

2,391 呎

@17,566

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价 vpn_key 有匙即睇 pets 爱竉必选

西贡匡湖居

thumb_up

醉人海景别墅

实

1,945 呎

@22,108

建

2,554 呎

@16,836

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

售$4,300 万

实

1,945 呎

@22,108

建

2,554 呎

@16,836

售$4,300 万

local_fire_department 至HIT directions_run 即走 real_estate_agent 罕有放盘 flight_takeoff 移民急让

西贡匡湖居可泊3车

thumb_up

移民急让 !! 海景大单边 !!

实

1,945 呎

@22,005

建

2,554 呎

@16,758

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

售$4,280 万

实

1,945 呎

@22,005

建

2,554 呎

@16,758

售$4,280 万

local_fire_department 至HIT local_offer 低水笋价 flight_takeoff 移民急让 pets 爱竉必选

VR实景 360

清水湾爱琴居全独立海景别墅

thumb_up

银线湾全独立海景别墅

实

1,770 呎

@24,181

建

2,291 呎

@18,682

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

售$4,280 万

实

1,770 呎

@24,181

建

2,291 呎

@18,682

售$4,280 万

local_fire_department 至HIT hotel_class 楼王 local_offer 低水笋价 pets 爱竉必选

清水湾康曦花园

thumb_up

康曦花园

实

1,473 呎

@28,513

建

2,802 呎

@14,989

local_fire_department 至HIT

售$4,200 万

实

1,473 呎

@28,513

建

2,802 呎

@14,989

售$4,200 万

local_fire_department 至HIT

清水湾巨园别墅

thumb_up

罕有巨园别墅

实

1,742 呎

@24,684

建

2,200 呎

@19,545

hotel_class 楼王

售$4,300 万

实

1,742 呎

@24,684

建

2,200 呎

@19,545

售$4,300 万

hotel_class 楼王

清水湾怡景别墅

thumb_up

CLEAR WATER BAY VILLA

实

1,476 呎

@28,997

建

2,000 呎

@21,400

local_fire_department 至HIT

售$4,280 万

实

1,476 呎

@28,997

建

2,000 呎

@21,400

售$4,280 万

local_fire_department 至HIT

KOL实拍

西贡西沙小筑

thumb_up

海景别墅

实

1,519 呎

@28,176

建

1,994 呎

@21,464

hotel_class 楼王 vpn_key 有匙即睇

售$4,280 万

实

1,519 呎

@28,176

建

1,994 呎

@21,464

售$4,280 万

hotel_class 楼王 vpn_key 有匙即睇

西贡西贡

thumb_up

EXCELLENT BIG HOUSE FOR EXTENDED FAMILY

建

4,200 呎

@10,000

local_fire_department 至HIT local_offer 低水笋价

售$4,200 万

建

4,200 呎

@10,000

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价

360

西贡爱琴居

thumb_up

全海景别墅屋

实

1,773 呎

@23,689

建

2,291 呎

@18,333

local_fire_department 至HIT

售$4,200 万

实

1,773 呎

@23,689

建

2,291 呎

@18,333

售$4,200 万

local_fire_department 至HIT

西贡 133 PORTOFINO

thumb_up

BEAUTIFUL APARTMENT WITH LAREG ROOF TERRACE

实

1,239 呎

@33,898

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

售$4,200 万

实

1,239 呎

@33,898

售$4,200 万

local_fire_department 至HIT local_offer 低水笋价 verified 首置必买

利率	15年	20年	25年	30年
1.000	$152,616	$117,273	$96,102	$82,018
1.500	$158,289	$123,049	$101,984	$88,006
2.000	$164,095	$129,000	$108,083	$94,253
2.500	$170,031	$135,125	$114,397	$100,756
3.000	$176,098	$141,422	$120,924	$107,509
3.500	$182,295	$147,890	$127,659	$114,506
4.000	$188,620	$154,525	$134,598	$121,741
4.125	$190,222	$156,210	$136,365	$123,586
4.500	$195,073	$161,326	$141,737	$129,205
5.000	$201,652	$168,289	$149,070	$136,890
5.500	$208,356	$175,411	$156,592	$144,786
6.000	$215,183	$182,690	$164,297	$152,885

每月供款$123,586

年期

30年

贷款金额

$25,500,000

總利息

$18,990,846

总贷款连利息

$44,490,846

第1年

期#	本期利息	本金还款	供款	尚欠本金
1	$87,656	$35,929	$123,586	$25,464,071
2	$87,533	$36,053	$123,586	$25,428,018
3	$87,409	$36,177	$123,586	$25,391,841
4	$87,284	$36,301	$123,586	$25,355,540
5	$87,160	$36,426	$123,586	$25,319,114
6	$87,034	$36,551	$123,586	$25,282,562
7	$86,909	$36,677	$123,586	$25,245,885
8	$86,783	$36,803	$123,586	$25,209,082
9	$86,656	$36,929	$123,586	$25,172,153
10	$86,529	$37,056	$123,586	$25,135,097
11	$86,402	$37,184	$123,586	$25,097,913
12	$86,274	$37,312	$123,586	$25,060,601

第1年供款共

$1,483,028

第1年利息

$1,043,629

第1年共還本金

$439,399

第2年

期#	本期利息	本金还款	供款	尚欠本金
13	$86,146	$37,440	$123,586	$25,023,161
14	$86,017	$37,569	$123,586	$24,985,593
15	$85,888	$37,698	$123,586	$24,947,895
16	$85,758	$37,827	$123,586	$24,910,068
17	$85,628	$37,957	$123,586	$24,872,110
18	$85,498	$38,088	$123,586	$24,834,023
19	$85,367	$38,219	$123,586	$24,795,804
20	$85,236	$38,350	$123,586	$24,757,454
21	$85,104	$38,482	$123,586	$24,718,972
22	$84,971	$38,614	$123,586	$24,680,358
23	$84,839	$38,747	$123,586	$24,641,611
24	$84,706	$38,880	$123,586	$24,602,731

第2年供款共

$1,483,028

第2年利息

$1,025,158

第2年共還本金

$457,871

第3年

期#	本期利息	本金还款	供款	尚欠本金
25	$84,572	$39,014	$123,586	$24,563,717
26	$84,438	$39,148	$123,586	$24,524,569
27	$84,303	$39,282	$123,586	$24,485,286
28	$84,168	$39,418	$123,586	$24,445,869
29	$84,033	$39,553	$123,586	$24,406,316
30	$83,897	$39,689	$123,586	$24,366,627
31	$83,760	$39,825	$123,586	$24,326,801
32	$83,623	$39,962	$123,586	$24,286,839
33	$83,486	$40,100	$123,586	$24,246,740
34	$83,348	$40,238	$123,586	$24,206,502
35	$83,210	$40,376	$123,586	$24,166,126
36	$83,071	$40,515	$123,586	$24,125,612

第3年供款共

$1,483,028

第3年利息

$1,005,909

第3年共還本金

$477,119

第4年

期#	本期利息	本金还款	供款	尚欠本金
37	$82,932	$40,654	$123,586	$24,084,958
38	$82,792	$40,794	$123,586	$24,044,164
39	$82,652	$40,934	$123,586	$24,003,230
40	$82,511	$41,075	$123,586	$23,962,156
41	$82,370	$41,216	$123,586	$23,920,940
42	$82,228	$41,357	$123,586	$23,879,582
43	$82,086	$41,500	$123,586	$23,838,083
44	$81,943	$41,642	$123,586	$23,796,440
45	$81,800	$41,785	$123,586	$23,754,655
46	$81,657	$41,929	$123,586	$23,712,726
47	$81,512	$42,073	$123,586	$23,670,653
48	$81,368	$42,218	$123,586	$23,628,435

第4年供款共

$1,483,028

第4年利息

$985,852

第4年共還本金

$497,177

第5年

期#	本期利息	本金还款	供款	尚欠本金
49	$81,223	$42,363	$123,586	$23,586,072
50	$81,077	$42,509	$123,586	$23,543,563
51	$80,931	$42,655	$123,586	$23,500,909
52	$80,784	$42,801	$123,586	$23,458,108
53	$80,637	$42,948	$123,586	$23,415,159
54	$80,490	$43,096	$123,586	$23,372,063
55	$80,341	$43,244	$123,586	$23,328,819
56	$80,193	$43,393	$123,586	$23,285,426
57	$80,044	$43,542	$123,586	$23,241,884
58	$79,894	$43,692	$123,586	$23,198,192
59	$79,744	$43,842	$123,586	$23,154,350
60	$79,593	$43,993	$123,586	$23,110,358

第5年供款共

$1,483,028

第5年利息

$964,951

第5年共還本金

$518,077

第6年

期#	本期利息	本金还款	供款	尚欠本金
61	$79,442	$44,144	$123,586	$23,066,214
62	$79,290	$44,296	$123,586	$23,021,918
63	$79,138	$44,448	$123,586	$22,977,470
64	$78,985	$44,601	$123,586	$22,932,870
65	$78,832	$44,754	$123,586	$22,888,116
66	$78,678	$44,908	$123,586	$22,843,208
67	$78,524	$45,062	$123,586	$22,798,146
68	$78,369	$45,217	$123,586	$22,752,929
69	$78,213	$45,372	$123,586	$22,707,556
70	$78,057	$45,528	$123,586	$22,662,028
71	$77,901	$45,685	$123,586	$22,616,343
72	$77,744	$45,842	$123,586	$22,570,501

第6年供款共

$1,483,028

第6年利息

$943,171

第6年共還本金

$539,857

第7年

期#	本期利息	本金还款	供款	尚欠本金
73	$77,586	$46,000	$123,586	$22,524,501
74	$77,428	$46,158	$123,586	$22,478,344
75	$77,269	$46,316	$123,586	$22,432,027
76	$77,110	$46,476	$123,586	$22,385,552
77	$76,950	$46,635	$123,586	$22,338,916
78	$76,790	$46,796	$123,586	$22,292,121
79	$76,629	$46,957	$123,586	$22,245,164
80	$76,468	$47,118	$123,586	$22,198,046
81	$76,306	$47,280	$123,586	$22,150,766
82	$76,143	$47,442	$123,586	$22,103,324
83	$75,980	$47,606	$123,586	$22,055,718
84	$75,817	$47,769	$123,586	$22,007,949

第7年供款共

$1,483,028

第7年利息

$920,476

第7年共還本金

$562,552

第8年

期#	本期利息	本金还款	供款	尚欠本金
85	$75,652	$47,933	$123,586	$21,960,016
86	$75,488	$48,098	$123,586	$21,911,918
87	$75,322	$48,263	$123,586	$21,863,654
88	$75,156	$48,429	$123,586	$21,815,225
89	$74,990	$48,596	$123,586	$21,766,629
90	$74,823	$48,763	$123,586	$21,717,866
91	$74,655	$48,931	$123,586	$21,668,936
92	$74,487	$49,099	$123,586	$21,619,837
93	$74,318	$49,267	$123,586	$21,570,570
94	$74,149	$49,437	$123,586	$21,521,133
95	$73,979	$49,607	$123,586	$21,471,526
96	$73,808	$49,777	$123,586	$21,421,749

第8年供款共

$1,483,028

第8年利息

$896,827

第8年共還本金

$586,201

第9年

期#	本期利息	本金还款	供款	尚欠本金
97	$73,637	$49,948	$123,586	$21,371,800
98	$73,466	$50,120	$123,586	$21,321,680
99	$73,293	$50,292	$123,586	$21,271,388
100	$73,120	$50,465	$123,586	$21,220,922
101	$72,947	$50,639	$123,586	$21,170,284
102	$72,773	$50,813	$123,586	$21,119,471
103	$72,598	$50,988	$123,586	$21,068,483
104	$72,423	$51,163	$123,586	$21,017,320
105	$72,247	$51,339	$123,586	$20,965,982
106	$72,071	$51,515	$123,586	$20,914,467
107	$71,893	$51,692	$123,586	$20,862,774
108	$71,716	$51,870	$123,586	$20,810,905

第9年供款共

$1,483,028

第9年利息

$872,184

第9年共還本金

$610,844

第10年

期#	本期利息	本金还款	供款	尚欠本金
109	$71,537	$52,048	$123,586	$20,758,856
110	$71,359	$52,227	$123,586	$20,706,629
111	$71,179	$52,407	$123,586	$20,654,223
112	$70,999	$52,587	$123,586	$20,601,636
113	$70,818	$52,768	$123,586	$20,548,868
114	$70,637	$52,949	$123,586	$20,495,919
115	$70,455	$53,131	$123,586	$20,442,788
116	$70,272	$53,314	$123,586	$20,389,475
117	$70,089	$53,497	$123,586	$20,335,978
118	$69,905	$53,681	$123,586	$20,282,297
119	$69,720	$53,865	$123,586	$20,228,432
120	$69,535	$54,050	$123,586	$20,174,381

第10年供款共

$1,483,028

第10年利息

$846,505

第10年共還本金

$636,523

第11年

期#	本期利息	本金还款	供款	尚欠本金
121	$69,349	$54,236	$123,586	$20,120,145
122	$69,163	$54,423	$123,586	$20,065,723
123	$68,976	$54,610	$123,586	$20,011,113
124	$68,788	$54,797	$123,586	$19,956,315
125	$68,600	$54,986	$123,586	$19,901,329
126	$68,411	$55,175	$123,586	$19,846,155
127	$68,221	$55,365	$123,586	$19,790,790
128	$68,031	$55,555	$123,586	$19,735,235
129	$67,840	$55,746	$123,586	$19,679,489
130	$67,648	$55,937	$123,586	$19,623,552
131	$67,456	$56,130	$123,586	$19,567,422
132	$67,263	$56,323	$123,586	$19,511,100

第11年供款共

$1,483,028

第11年利息

$819,746

第11年共還本金

$663,282

第12年

期#	本期利息	本金还款	供款	尚欠本金
133	$67,069	$56,516	$123,586	$19,454,583
134	$66,875	$56,711	$123,586	$19,397,873
135	$66,680	$56,905	$123,586	$19,340,967
136	$66,485	$57,101	$123,586	$19,283,866
137	$66,288	$57,297	$123,586	$19,226,569
138	$66,091	$57,494	$123,586	$19,169,074
139	$65,894	$57,692	$123,586	$19,111,382
140	$65,695	$57,890	$123,586	$19,053,492
141	$65,496	$58,089	$123,586	$18,995,403
142	$65,297	$58,289	$123,586	$18,937,114
143	$65,096	$58,489	$123,586	$18,878,624
144	$64,895	$58,690	$123,586	$18,819,934

第12年供款共

$1,483,028

第12年利息

$791,863

第12年共還本金

$691,166

第13年

期#	本期利息	本金还款	供款	尚欠本金
145	$64,694	$58,892	$123,586	$18,761,042
146	$64,491	$59,095	$123,586	$18,701,947
147	$64,288	$59,298	$123,586	$18,642,650
148	$64,084	$59,502	$123,586	$18,583,148
149	$63,880	$59,706	$123,586	$18,523,442
150	$63,674	$59,911	$123,586	$18,463,531
151	$63,468	$60,117	$123,586	$18,403,413
152	$63,262	$60,324	$123,586	$18,343,089
153	$63,054	$60,531	$123,586	$18,282,558
154	$62,846	$60,739	$123,586	$18,221,819
155	$62,638	$60,948	$123,586	$18,160,870
156	$62,428	$61,158	$123,586	$18,099,713

第13年供款共

$1,483,028

第13年利息

$762,807

第13年共還本金

$720,221

第14年

期#	本期利息	本金还款	供款	尚欠本金
157	$62,218	$61,368	$123,586	$18,038,345
158	$62,007	$61,579	$123,586	$17,976,766
159	$61,795	$61,791	$123,586	$17,914,975
160	$61,583	$62,003	$123,586	$17,852,972
161	$61,370	$62,216	$123,586	$17,790,756
162	$61,156	$62,430	$123,586	$17,728,326
163	$60,941	$62,645	$123,586	$17,665,682
164	$60,726	$62,860	$123,586	$17,602,822
165	$60,510	$63,076	$123,586	$17,539,746
166	$60,293	$63,293	$123,586	$17,476,453
167	$60,075	$63,510	$123,586	$17,412,943
168	$59,857	$63,729	$123,586	$17,349,214

第14年供款共

$1,483,028

第14年利息

$732,530

第14年共還本金

$750,499

第15年

期#	本期利息	本金还款	供款	尚欠本金
169	$59,638	$63,948	$123,586	$17,285,266
170	$59,418	$64,168	$123,586	$17,221,099
171	$59,198	$64,388	$123,586	$17,156,711
172	$58,976	$64,609	$123,586	$17,092,101
173	$58,754	$64,832	$123,586	$17,027,269
174	$58,531	$65,054	$123,586	$16,962,215
175	$58,308	$65,278	$123,586	$16,896,937
176	$58,083	$65,502	$123,586	$16,831,434
177	$57,858	$65,728	$123,586	$16,765,707
178	$57,632	$65,954	$123,586	$16,699,753
179	$57,405	$66,180	$123,586	$16,633,573
180	$57,178	$66,408	$123,586	$16,567,165

第15年供款共

$1,483,028

第15年利息

$700,979

第15年共還本金

$782,049

第16年

期#	本期利息	本金还款	供款	尚欠本金
181	$56,950	$66,636	$123,586	$16,500,529
182	$56,721	$66,865	$123,586	$16,433,664
183	$56,491	$67,095	$123,586	$16,366,569
184	$56,260	$67,326	$123,586	$16,299,244
185	$56,029	$67,557	$123,586	$16,231,686
186	$55,796	$67,789	$123,586	$16,163,897
187	$55,563	$68,022	$123,586	$16,095,875
188	$55,330	$68,256	$123,586	$16,027,619
189	$55,095	$68,491	$123,586	$15,959,128
190	$54,860	$68,726	$123,586	$15,890,402
191	$54,623	$68,962	$123,586	$15,821,439
192	$54,386	$69,199	$123,586	$15,752,240

第16年供款共

$1,483,028

第16年利息

$668,103

第16年共還本金

$814,925

第17年

期#	本期利息	本金还款	供款	尚欠本金
193	$54,148	$69,437	$123,586	$15,682,803
194	$53,910	$69,676	$123,586	$15,613,127
195	$53,670	$69,916	$123,586	$15,543,211
196	$53,430	$70,156	$123,586	$15,473,055
197	$53,189	$70,397	$123,586	$15,402,658
198	$52,947	$70,639	$123,586	$15,332,019
199	$52,704	$70,882	$123,586	$15,261,137
200	$52,460	$71,126	$123,586	$15,190,012
201	$52,216	$71,370	$123,586	$15,118,642
202	$51,970	$71,615	$123,586	$15,047,026
203	$51,724	$71,862	$123,586	$14,975,165
204	$51,477	$72,109	$123,586	$14,903,056

第17年供款共

$1,483,028

第17年利息

$633,844

第17年共還本金

$849,184

第18年

期#	本期利息	本金还款	供款	尚欠本金
205	$51,229	$72,356	$123,586	$14,830,700
206	$50,981	$72,605	$123,586	$14,758,095
207	$50,731	$72,855	$123,586	$14,685,240
208	$50,481	$73,105	$123,586	$14,612,135
209	$50,229	$73,356	$123,586	$14,538,778
210	$49,977	$73,609	$123,586	$14,465,170
211	$49,724	$73,862	$123,586	$14,391,308
212	$49,470	$74,116	$123,586	$14,317,192
213	$49,215	$74,370	$123,586	$14,242,822
214	$48,960	$74,626	$123,586	$14,168,196
215	$48,703	$74,883	$123,586	$14,093,314
216	$48,446	$75,140	$123,586	$14,018,174

第18年供款共

$1,483,028

第18年利息

$598,146

第18年共還本金

$884,883

第19年

期#	本期利息	本金还款	供款	尚欠本金
217	$48,187	$75,398	$123,586	$13,942,775
218	$47,928	$75,657	$123,586	$13,867,118
219	$47,668	$75,917	$123,586	$13,791,201
220	$47,407	$76,178	$123,586	$13,715,022
221	$47,145	$76,440	$123,586	$13,638,582
222	$46,883	$76,703	$123,586	$13,561,879
223	$46,619	$76,967	$123,586	$13,484,912
224	$46,354	$77,231	$123,586	$13,407,681
225	$46,089	$77,497	$123,586	$13,330,184
226	$45,823	$77,763	$123,586	$13,252,421
227	$45,555	$78,030	$123,586	$13,174,390
228	$45,287	$78,299	$123,586	$13,096,092

第19年供款共

$1,483,028

第19年利息

$560,946

第19年共還本金

$922,082

第20年

期#	本期利息	本金还款	供款	尚欠本金
229	$45,018	$78,568	$123,586	$13,017,524
230	$44,748	$78,838	$123,586	$12,938,686
231	$44,477	$79,109	$123,586	$12,859,577
232	$44,205	$79,381	$123,586	$12,780,196
233	$43,932	$79,654	$123,586	$12,700,542
234	$43,658	$79,928	$123,586	$12,620,615
235	$43,383	$80,202	$123,586	$12,540,412
236	$43,108	$80,478	$123,586	$12,459,934
237	$42,831	$80,755	$123,586	$12,379,180
238	$42,553	$81,032	$123,586	$12,298,147
239	$42,275	$81,311	$123,586	$12,216,837
240	$41,995	$81,590	$123,586	$12,135,246

第20年供款共

$1,483,028

第20年利息

$522,183

第20年共還本金

$960,845

第21年

期#	本期利息	本金还款	供款	尚欠本金
241	$41,715	$81,871	$123,586	$12,053,376
242	$41,433	$82,152	$123,586	$11,971,223
243	$41,151	$82,435	$123,586	$11,888,789
244	$40,868	$82,718	$123,586	$11,806,071
245	$40,583	$83,002	$123,586	$11,723,068
246	$40,298	$83,288	$123,586	$11,639,781
247	$40,012	$83,574	$123,586	$11,556,207
248	$39,724	$83,861	$123,586	$11,472,346
249	$39,436	$84,149	$123,586	$11,388,196
250	$39,147	$84,439	$123,586	$11,303,757
251	$38,857	$84,729	$123,586	$11,219,028
252	$38,565	$85,020	$123,586	$11,134,008

第21年供款共

$1,483,028

第21年利息

$481,790

第21年共還本金

$1,001,238

第22年

期#	本期利息	本金还款	供款	尚欠本金
253	$38,273	$85,313	$123,586	$11,048,696
254	$37,980	$85,606	$123,586	$10,963,090
255	$37,686	$85,900	$123,586	$10,877,190
256	$37,390	$86,195	$123,586	$10,790,994
257	$37,094	$86,492	$123,586	$10,704,503
258	$36,797	$86,789	$123,586	$10,617,714
259	$36,498	$87,087	$123,586	$10,530,627
260	$36,199	$87,387	$123,586	$10,443,240
261	$35,899	$87,687	$123,586	$10,355,553
262	$35,597	$87,988	$123,586	$10,267,564
263	$35,295	$88,291	$123,586	$10,179,273
264	$34,991	$88,594	$123,586	$10,090,679

第22年供款共

$1,483,028

第22年利息

$439,699

第22年共還本金

$1,043,329

第23年

期#	本期利息	本金还款	供款	尚欠本金
265	$34,687	$88,899	$123,586	$10,001,780
266	$34,381	$89,205	$123,586	$9,912,575
267	$34,074	$89,511	$123,586	$9,823,064
268	$33,767	$89,819	$123,586	$9,733,245
269	$33,458	$90,128	$123,586	$9,643,118
270	$33,148	$90,437	$123,586	$9,552,680
271	$32,837	$90,748	$123,586	$9,461,932
272	$32,525	$91,060	$123,586	$9,370,872
273	$32,212	$91,373	$123,586	$9,279,498
274	$31,898	$91,687	$123,586	$9,187,811
275	$31,583	$92,003	$123,586	$9,095,808
276	$31,267	$92,319	$123,586	$9,003,489

第23年供款共

$1,483,028

第23年利息

$395,839

第23年共還本金

$1,087,190

第24年

期#	本期利息	本金还款	供款	尚欠本金
277	$30,949	$92,636	$123,586	$8,910,853
278	$30,631	$92,955	$123,586	$8,817,899
279	$30,312	$93,274	$123,586	$8,724,625
280	$29,991	$93,595	$123,586	$8,631,030
281	$29,669	$93,917	$123,586	$8,537,113
282	$29,346	$94,239	$123,586	$8,442,874
283	$29,022	$94,563	$123,586	$8,348,311
284	$28,697	$94,888	$123,586	$8,253,422
285	$28,371	$95,215	$123,586	$8,158,208
286	$28,044	$95,542	$123,586	$8,062,666
287	$27,715	$95,870	$123,586	$7,966,796
288	$27,386	$96,200	$123,586	$7,870,596

第24年供款共

$1,483,028

第24年利息

$350,134

第24年共還本金

$1,132,894

第25年

期#	本期利息	本金还款	供款	尚欠本金
289	$27,055	$96,531	$123,586	$7,774,065
290	$26,723	$96,862	$123,586	$7,677,203
291	$26,390	$97,195	$123,586	$7,580,008
292	$26,056	$97,529	$123,586	$7,482,478
293	$25,721	$97,865	$123,586	$7,384,614
294	$25,385	$98,201	$123,586	$7,286,412
295	$25,047	$98,539	$123,586	$7,187,874
296	$24,708	$98,877	$123,586	$7,088,996
297	$24,368	$99,217	$123,586	$6,989,779
298	$24,027	$99,558	$123,586	$6,890,221
299	$23,685	$99,901	$123,586	$6,790,320
300	$23,342	$100,244	$123,586	$6,690,076

第25年供款共

$1,483,028

第25年利息

$302,509

第25年共還本金

$1,180,519

第26年

期#	本期利息	本金还款	供款	尚欠本金
301	$22,997	$100,589	$123,586	$6,589,488
302	$22,651	$100,934	$123,586	$6,488,554
303	$22,304	$101,281	$123,586	$6,387,272
304	$21,956	$101,629	$123,586	$6,285,643
305	$21,607	$101,979	$123,586	$6,183,664
306	$21,256	$102,329	$123,586	$6,081,335
307	$20,905	$102,681	$123,586	$5,978,654
308	$20,552	$103,034	$123,586	$5,875,620
309	$20,197	$103,388	$123,586	$5,772,231
310	$19,842	$103,744	$123,586	$5,668,488
311	$19,485	$104,100	$123,586	$5,564,387
312	$19,128	$104,458	$123,586	$5,459,929

第26年供款共

$1,483,028

第26年利息

$252,881

第26年共還本金

$1,230,147

第27年

期#	本期利息	本金还款	供款	尚欠本金
313	$18,769	$104,817	$123,586	$5,355,112
314	$18,408	$105,177	$123,586	$5,249,935
315	$18,047	$105,539	$123,586	$5,144,396
316	$17,684	$105,902	$123,586	$5,038,494
317	$17,320	$106,266	$123,586	$4,932,228
318	$16,955	$106,631	$123,586	$4,825,597
319	$16,588	$106,998	$123,586	$4,718,599
320	$16,220	$107,365	$123,586	$4,611,234
321	$15,851	$107,735	$123,586	$4,503,499
322	$15,481	$108,105	$123,586	$4,395,394
323	$15,109	$108,477	$123,586	$4,286,918
324	$14,736	$108,849	$123,586	$4,178,068

第27年供款共

$1,483,028

第27年利息

$201,167

第27年共還本金

$1,281,861

第28年

期#	本期利息	本金还款	供款	尚欠本金
325	$14,362	$109,224	$123,586	$4,068,845
326	$13,987	$109,599	$123,586	$3,959,246
327	$13,610	$109,976	$123,586	$3,849,270
328	$13,232	$110,354	$123,586	$3,738,916
329	$12,853	$110,733	$123,586	$3,628,183
330	$12,472	$111,114	$123,586	$3,517,069
331	$12,090	$111,496	$123,586	$3,405,573
332	$11,707	$111,879	$123,586	$3,293,694
333	$11,322	$112,264	$123,586	$3,181,431
334	$10,936	$112,650	$123,586	$3,068,781
335	$10,549	$113,037	$123,586	$2,955,744
336	$10,160	$113,425	$123,586	$2,842,319

第28年供款共

$1,483,028

第28年利息

$147,279

第28年共還本金

$1,335,749

第29年

期#	本期利息	本金还款	供款	尚欠本金
337	$9,770	$113,815	$123,586	$2,728,504
338	$9,379	$114,206	$123,586	$2,614,297
339	$8,987	$114,599	$123,586	$2,499,698
340	$8,593	$114,993	$123,586	$2,384,705
341	$8,197	$115,388	$123,586	$2,269,317
342	$7,801	$115,785	$123,586	$2,153,532
343	$7,403	$116,183	$123,586	$2,037,349
344	$7,003	$116,582	$123,586	$1,920,767
345	$6,603	$116,983	$123,586	$1,803,784
346	$6,201	$117,385	$123,586	$1,686,399
347	$5,797	$117,789	$123,586	$1,568,610
348	$5,392	$118,194	$123,586	$1,450,417

第29年供款共

$1,483,028

第29年利息

$91,126

第29年共還本金

$1,391,903

第30年

期#	本期利息	本金还款	供款	尚欠本金
349	$4,986	$118,600	$123,586	$1,331,817
350	$4,578	$119,008	$123,586	$1,212,809
351	$4,169	$119,417	$123,586	$1,093,392
352	$3,759	$119,827	$123,586	$973,565
353	$3,347	$120,239	$123,586	$853,326
354	$2,933	$120,652	$123,586	$732,674
355	$2,519	$121,067	$123,586	$611,607
356	$2,102	$121,483	$123,586	$490,124
357	$1,685	$121,901	$123,586	$368,223
358	$1,266	$122,320	$123,586	$245,903
359	$845	$122,740	$123,586	$123,162
360	$423	$123,162	$123,586	$0

第30年供款共

$1,483,028

第30年利息

$32,612

第30年共還本金

$1,450,417

receipt_long 详细供款表 request_quote 支出一览 restart_alt 重置

分享

楼价

按揭成数

按揭保险费 info

全期置业总支出 HK$63,732,096

免责声明

笋盘推介

按揭保险费
info